Valuation Solvay SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
26.42 ^EUR	-0.30%		+1.07%	-2.72%

07-20	European chemical earnings to test demand recovery after conflict-led pricing boost	RE
07-09	Viridis Mining and Minerals' Brazil Project Resource Update Marks Key Derisking Milestone, Euroz Hartleys Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,543	9,790	2,912	3,251	2,837	2,764	-	-
Change	-	-7.14%	-70.26%	11.65%	-12.73%	-2.58%	-	-
Enterprise Value (EV) ¹	12,692	11,581	4,401	4,751	4,434	4,479	4,502	4,482
Change	-	-8.75%	-62%	7.96%	-6.67%	1.01%	0.52%	-0.45%
P/E	11.2x	5.16x	1.4x	14.8x	97x	13.2x	12.3x	11.9x
PBR	1.2x	0.92x	2.31x	2.47x	2.65x	2.63x	2.72x	2.77x
PEG	-	0x	0.17x	-0.2x	-1.1x	0x	1.6x	3.5x
Capitalization / Revenue	1.04x	0.73x	0.6x	0.69x	0.67x	0.67x	0.66x	0.64x
EV / Revenue	1.26x	0.86x	0.9x	1.01x	1.04x	1.09x	1.07x	1.04x
EV / EBITDA	5.39x	3.59x	3.53x	4.52x	5.03x	5.75x	5.43x	5.12x
EV / EBIT	7.93x	4.77x	4.75x	6.49x	7.9x	9.49x	8.74x	7.72x
EV / FCF	14.7x	10.6x	7.84x	13.2x	12.7x	21.5x	15.9x	14.3x
FCF Yield	6.79%	9.47%	12.7%	7.6%	7.89%	4.65%	6.27%	7.01%
Dividend per Share ²	3.85	4.05	2.43	2.43	2.43	2.43	2.44	2.449
Rate of return	3.77%	4.29%	8.76%	7.8%	8.95%	9.2%	9.23%	9.27%
EPS ²	9.13	18.3	19.85	2.1	0.28	2	2.154	2.227
Distribution rate	42.2%	22.1%	12.2%	116%	868%	122%	113%	110%
Net sales ¹	10,105	13,426	4,880	4,686	4,262	4,109	4,212	4,312
EBITDA ¹	2,356	3,229	1,246	1,052	881	779.3	829.5	875.4
EBIT ¹	1,600	2,426	926	732	561	472.1	515.3	580.8
Net income ¹	948	1,905	2,093	223	30	209	250.9	266.7
Net Debt ¹	2,149	1,791	1,489	1,500	1,597	1,715	1,738	1,718
Reference price ²	102.20	94.46	27.73	31.16	27.16	26.42	26.42	26.42
Nbr of stocks (in thousands)	103,158	103,640	105,008	104,332	104,465	104,623	-	-
Announcement Date	2/23/22	2/23/23	3/13/24	3/5/25	2/24/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLVAY SA	13.21x	1.09x	5.75x	9.2%	3.15B
SHIN-ETSU CHEMICAL CO., LTD.	21.78x	4.01x	11.23x	1.86%	76.13B
BASF SE	14.33x	0.91x	7.75x	4.71%	47.62B
PIDILITE INDUSTRIES LIMITED	59.7x	9.19x	40.94x	0.95%	16.6B
ASAHI KASEI CORPORATION	15.25x	0.97x	7.15x	2.44%	15.18B
MITSUBISHI CHEMICAL GROUP CORPORATION	14.1x	0.77x	5.33x	2.69%	9.87B
BRENNTAG SE	16.59x	0.71x	8.04x	3.11%	9.71B
SYENSQO SA/NV	30.51x	1.57x	8.37x	2.28%	8.25B
SRF LIMITED	33.04x	4.52x	19.24x	0.34%	8.19B
SASOL LIMITED	5.7x	0.72x	3.4x	-.--%	7.66B
Average	22.42x	2.45x	11.72x	2.76%	20.24B
Weighted average by Cap.	22.10x	2.91x	11.93x	2.6%